[AMVERTON] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.23%
YoY- 97.75%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 109,925 91,811 100,521 100,521 94,202 96,002 91,948 12.65%
PBT 23,432 27,775 30,321 30,321 26,349 24,699 24,587 -3.15%
Tax -4,235 -5,230 -5,675 -5,675 -3,416 -3,413 -3,499 13.58%
NP 19,197 22,545 24,646 24,646 22,933 21,286 21,088 -6.07%
-
NP to SH 17,322 20,755 22,899 22,899 21,356 19,772 19,713 -8.26%
-
Tax Rate 18.07% 18.83% 18.72% 18.72% 12.96% 13.82% 14.23% -
Total Cost 90,728 69,266 75,875 75,875 71,269 74,716 70,860 17.93%
-
Net Worth 417,972 411,171 362,150 415,214 416,079 411,007 427,463 -1.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 2,716 2,716 2,716 4,079 -
Div Payout % - - - 11.86% 12.72% 13.74% 20.69% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 417,972 411,171 362,150 415,214 416,079 411,007 427,463 -1.48%
NOSH 357,241 351,428 362,150 361,056 90,649 90,530 90,564 149.86%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.46% 24.56% 24.52% 24.52% 24.34% 22.17% 22.93% -
ROE 4.14% 5.05% 6.32% 5.51% 5.13% 4.81% 4.61% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.77 26.13 27.76 27.84 103.92 106.04 101.53 -54.91%
EPS 4.85 5.91 6.32 6.34 23.56 21.84 21.77 -63.28%
DPS 0.00 0.00 0.00 0.75 3.00 3.00 4.50 -
NAPS 1.17 1.17 1.00 1.15 4.59 4.54 4.72 -60.57%
Adjusted Per Share Value based on latest NOSH - 361,056
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.11 25.15 27.54 27.54 25.80 26.30 25.19 12.64%
EPS 4.74 5.69 6.27 6.27 5.85 5.42 5.40 -8.33%
DPS 0.00 0.00 0.00 0.74 0.74 0.74 1.12 -
NAPS 1.1449 1.1263 0.992 1.1374 1.1397 1.1259 1.1709 -1.48%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.51 0.61 0.84 0.92 0.67 0.42 0.36 -
P/RPS 1.66 2.33 3.03 3.30 0.64 0.40 0.35 182.55%
P/EPS 10.52 10.33 13.28 14.51 2.84 1.92 1.65 244.22%
EY 9.51 9.68 7.53 6.89 35.16 52.00 60.46 -70.89%
DY 0.00 0.00 0.00 0.82 4.48 7.14 12.50 -
P/NAPS 0.44 0.52 0.84 0.80 0.15 0.09 0.08 211.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 27/02/07 -
Price 0.44 0.73 0.62 0.96 0.73 0.63 0.38 -
P/RPS 1.43 2.79 2.23 3.45 0.70 0.59 0.37 146.47%
P/EPS 9.07 12.36 9.81 15.14 3.10 2.88 1.75 199.78%
EY 11.02 8.09 10.20 6.61 32.27 34.67 57.28 -66.70%
DY 0.00 0.00 0.00 0.78 4.11 4.76 11.84 -
P/NAPS 0.38 0.62 0.62 0.83 0.16 0.14 0.08 182.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment